[FPGROUP] QoQ Quarter Result on 30-Jun-2020 [#4]

Announcement Date
18-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 35.1%
YoY- 15.48%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 12,428 11,626 12,440 12,415 11,143 14,532 12,962 -2.76%
PBT 4,060 2,802 4,139 4,758 4,018 6,619 5,899 -22.02%
Tax -870 -695 -936 -466 -853 -1,433 -1,477 -29.70%
NP 3,190 2,107 3,203 4,292 3,165 5,186 4,422 -19.54%
-
NP to SH 3,256 2,011 3,074 4,215 3,120 4,646 4,081 -13.96%
-
Tax Rate 21.43% 24.80% 22.61% 9.79% 21.23% 21.65% 25.04% -
Total Cost 9,238 9,519 9,237 8,123 7,978 9,346 8,540 5.37%
-
Net Worth 101,091 98,377 99,082 95,991 91,735 91,447 84,520 12.66%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 2,711 - - 6,506 - - -
Div Payout % - 134.84% - - 208.53% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 101,091 98,377 99,082 95,991 91,735 91,447 84,520 12.66%
NOSH 542,322 542,322 542,322 542,322 542,172 528,293 520,124 2.82%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 25.67% 18.12% 25.75% 34.57% 28.40% 35.69% 34.12% -
ROE 3.22% 2.04% 3.10% 4.39% 3.40% 5.08% 4.83% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.29 2.14 2.29 2.29 2.06 2.75 2.49 -5.42%
EPS 0.60 0.37 0.57 0.78 0.58 0.88 0.78 -16.03%
DPS 0.00 0.50 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.1865 0.1814 0.1827 0.177 0.1692 0.1731 0.1625 9.60%
Adjusted Per Share Value based on latest NOSH - 542,322
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 2.29 2.14 2.29 2.28 2.05 2.67 2.38 -2.53%
EPS 0.60 0.37 0.57 0.78 0.57 0.85 0.75 -13.81%
DPS 0.00 0.50 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.1859 0.181 0.1822 0.1766 0.1687 0.1682 0.1555 12.62%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.79 0.955 1.00 0.78 0.575 0.78 0.375 -
P/RPS 34.46 44.55 43.60 34.07 27.98 28.36 15.05 73.63%
P/EPS 131.52 257.54 176.42 100.36 99.92 88.69 47.79 96.26%
EY 0.76 0.39 0.57 1.00 1.00 1.13 2.09 -49.02%
DY 0.00 0.52 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 4.24 5.26 5.47 4.41 3.40 4.51 2.31 49.85%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 11/05/21 09/02/21 18/11/20 18/08/20 14/05/20 18/02/20 19/11/19 -
Price 0.78 1.05 1.11 1.02 0.72 0.95 0.545 -
P/RPS 34.02 48.98 48.39 44.56 35.03 34.54 21.87 34.21%
P/EPS 129.85 283.16 195.83 131.24 125.12 108.02 69.46 51.69%
EY 0.77 0.35 0.51 0.76 0.80 0.93 1.44 -34.09%
DY 0.00 0.48 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 4.18 5.79 6.08 5.76 4.26 5.49 3.35 15.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment